Professional Documents
Culture Documents
680
1
In addition, the FY 2013-14 Proposed Budget, as adopted by Commissioners Court, controls expenditures
at the department and office level with the following exceptions. These budgets are controlled at the
division level as listed:
Central Magistration
Criminal District Courts
District Clerk
County Courts
Administration
County Court 1
County Court 2
County Court 3
County Court 4
County Court 5
County Court 6
County Court 7
County Court 8
County Court 9
County Court 10
County Court 11
County Court 12
County Court 13
County Court 14
County Court 15
County Clerk
County Clerk
Records Management Fund County Clerk
Criminal District Attorney
Criminal District Attorney
Family Protection Fund
Criminal District Courts
Administration
District Court 144
th
District Court 175
th
District Court 186
th
District Court 187
th
District Court 226
th
District Court 227
th
District Court 290
th
District Court 379
th
District Court 399
th
District Court 437
th
District Clerk
District Clerk
District Clerk Technology Fund
Records Management Fund District Clerk
682
3
Office of the County Manager
AgriLife
BiblioTech
Budget
Community Resources
Administration
Child Welfare Board
Community Programs
Mental Health Initiative
Mental Health Public Defenders
Veterans Services
Emergency Management
Facilities and Parks Management
Administration
Adult Detention Center
County Buildings
County Parks
Energy
Forensic Science Center
J uvenile Institutions
Firing Range Fund
Parking Facilities Fund
Fire Marshal
Fire Code Fund
J udicial Services
Appellate Public Defenders Office
Criminal Laboratory
J udicial Services
Medical Examiner
Dispute Resolution Fund
Court Facilities Improvement Fund
Human Resources
Information Technology
Management & Finance
Mental Health Department
Public Works
Animal Control Services
Environmental Services
County Road and Bridge Funds
Fleet Maintenance Fund
Flood Control Funds
Parking Facilities Fund
Storm Water Mitigation Fund
J uvenile
Child Support Probation
Institutions
Probation
J uvenile District Courts
District Court 289
th
683
4
Order Approving County Auditor Budget and Salary of County Auditor, Assistant County
Auditors, and Court Reporters
Attachment 9 is the order approving the budget for the County Auditors Office, including the salaries of
the County Auditor and the Assistant County Auditors, and salaries of the Court Reporters.
District Clerks Preservation Plan
Attachment 10 is the FY 2013-14 District Clerks Preservation Plan.
County Courts-At-Law Narrative
Attachment 11 is the narrative for the County Courts-At-Law with administrative changes.
Criminal District Courts Narrative
Attachment 12 is the narrative for the Criminal District Courts with administrative changes.
Records Management Center Fund 505 Narrative
Attachment 13 is the narrative for the Records Management Center Fund 505 with a corrected Fund
Balance.
Other Post Employment Benefit (OPEB) Fund 506 Narrative
Attachment 14 is the narrative for the Other Post Employment Benefit (OPEB) Fund 506 with a corrected
Fund Balance.
685
Attachment 1
Recommended Changes to the FY 2013-14 Proposed Budget
General Fund Balance in the FY 2013-14 Proposed Budget 52,037,515 $
Increase/(Decrease) in FY 2012-13 General Fund Revenue Estimates 47,779 $
Increase/(Decrease) in FY 2012-13 General Fund Expenditure Estimates 589,223 $
Increase/(Decrease) in FY 2013-14 General Fund Revenue 3,249,630 $
Increase/(Decrease) in FY 2013-14 General Fund Proposed Appropriations 2,703,881 $
Revised Fund Balance 52,041,820 $
GENERAL FUND
Criminal District Attorney
Increase Operations Appropriation for Witness Services 30,000 $
Elections
Reclassify Two Analyst Programmer II (E-08) to Two Database Coordinators (E-09) 9,106 $
Information Technology
Increase Operations Appropriation for Technology Improvement 100,000 $
Increase Supplies Appropriation for Office Furniture 10,000 $
Authorize and Fund One Mail Courier II (NE-02) 41,848 $
Jury Operations
Increase Personnel Appropriation for the Reclassification of Chief Central J ury Bailiff 5,149 $
Non-Departmental
Increase Operations Appropriation for Legal Services 75,000 $
Decrease Operations Appropriation for Detention Services (350,701) $
Decrease Operations Appropriation for ICE (INS) (270) $
Decrease Operations Appropriation for BOP Inmate-Transport-Medical (2,569) $
Increase Operations Appropriation for US Marshal Western Transport 27,884 $
Increase Operations Appropriation for Outside Agencies
Catholic Charities 10,000 $
Club 12 1,000 $
The Clubhouse 25,000 $
Haven for Hope 15,000 $
Holy Cross Community Services 25,000 $
Home Comforts, Inc. 5,000 $
The Magik Theatre 10,000 $
MLK March 5,000 $
San Antonio Cultural Arts 15,000 $
The San Antonio Symphony 40,000 $
Seton Home 12,500 $
St. J ohn Bosco School 25,000 $
Increase Contingency Appropriation for Elected Official Salaries 434,505 $
Increase Contingency Appropriation for an additional One Percent Cost of Living Adjustment 650,000 $
Increase Contingency Appropriation for the Non-Exempt Table 1,200,000 $
Decrease Contingency Appropriation from Undesignated Funds (45,000) $
Increase Operations Appropriation for Contracted Services (Centro SA) 45,000 $
1
686
Attachment 1
Public Works - Environmental Services
Increase Operations Appropriation for Contracted Services (Health Inspections) 182,468 $
Sheriff-Support Services
Increase Operations Appropriation for Recruitment Services 41,580 $
Increase Operations Appropriation for Contracted Services (Critical Incidence Counseling) 15,885 $
Sheriff-Law Enforcement
Increase Supplies Appropriation for Ammunition 45,496 $
OTHER FUNDS
Fund 200 Records Management Fund - County Clerk
Increase FY 2013-14 Capital Appropriation 150,000 $
Decrease FY 2013-14 Appropriated Fund Balance (150,000) $
Increase FY 2013-14 Proposed Revenue 2,500,000 $
Increase FY 2013-14 Appropriated Fund Balance 2,500,000 $
Fund 205 District Clerk Technology Fund
Increase FY 2013-14 Proposed Revenue 93,750 $
Increase FY 2013-14 Appropriated Fund Balance 93,750 $
Fund 214 Dispute Resolution Fund
Increase FY 2013-14 Travel Appropriation 1,000 $
Decrease FY 2013-14 Appropriated Fund Balance (1,000) $
Fund 210 Law Library Fund
Increase FY 2012-13 Revenue Estimate 1,831 $
Decrease FY 2012-13 Transfers Out (1,831) $
Fund 212 Fire Code Fund
Decrease FY 2013-14 Appropriated Fund Balance (84,440) $
Increase FY 2013-14 Capital Expenditure Appropriation for Vehicles 84,440 $
Fund 400 Debt Service Fund
Increase FY 2012-13 Revenue Estimate 2,400,791 $
Increase FY 2013-14 Beginning Balance 2,400,791 $
Fund 565 Technology Improvement Fund
Increase FY 2012-13 Revenue Estimate 15,120 $
Increase FY 2013-14 Beginning Balance 15,120 $
Increase FY 2013-14 Proposed Revenue 100,000 $
Increase FY 2013-14 Operations Appropriation for BCIT Technology 100,000 $
Fund 700 Capital Improvement Fund
Authorize One Vehicle for the Mailroom 35,280 $
Authorize Adult Detention Center Improvements 247,500 $
Authorize BizTalk 150,000 $
2
687
Attachment 1
Fund 702 Flood Control Fund
Decrease FY 2012-13 Revenue Estimate (2,400,791) $
Decrease FY 2013-14 Beginning Balance (2,400,791) $
Fund 803 CDBG Program
Decrease FY 2012-13 Revenue Estimate (1,000) $
Decrease FY 2012-13 Expenditure Estimate (1,000) $
3
688
Attachment 2
1
Administrative Changes:
AgriLife
The Authorized Position List reads Agricultural Program Technician FY 201112 1, FY 2012-13 1,
FY 2013-14 1; these should read FY 201112 1.5, FY 2012-13 1.5, FY 2013-14 1 and deletes the
Agricultural Program Technician Part-Time line.
BiblioTech
The Authorized Position List reads Technical Center Assistant - Part Time FY 201112 0, FY 2012-13
3, FY 2013-14 3; this should read Technical Center Assistant FY 201112 0, FY 2012-13 1.5, FY
2013-14 1.5.
Budget Department
The Authorized Position List should reads, Budget Coordinator 0 for FY 2012-13 Estimate and should
read Budget Coordinator 1 for FY 2012-13 Estimate.
Office of the County Manager
The Authorized Position List reads Chief of Staff to the County J udge FY 201112 1, FY 2012-13 1,
FY 2013-14 1; these should read 0.
The Authorized Position List should include: Senior Analyst FY 201112 - 0, FY 2012-13 1, and FY
2013-14 1.
The Authorized Position List should include: Office Supervisor 0 for FY 201112, FY 2012-13 1,
and FY 2013-14 1.
District Clerk
Authorization Position List reads Criminal Assignments Clerk II FY 201112 7, FY 2012-13 7, FY
2013-14 7; this should read FY 201112 7, FY 2012-13 7, FY 2013-14 7.5.
The Authorized Position List reads File Clerk - Part Time FY 201112 1, FY 2012-13 1, FY 2013-14
0; this should read FY 201112 .5, FY 2012-13 .5, FY 2013-14 0.
The Authorized Position List reads Court Order Clerk FY 201112 2, FY 2012-13 2, FY 2013-14 2;
this should read FY 201112 2, FY 2012-13 2, FY 2013-14 2.5 and deletes the Court Order Clerk
Part Time line.
The Authorized Position List reads File Clerk FY 201112 8, FY 2012-13 8, FY 2013-14 0; this
should read FY 201112 8.5, FY 2012-13 8.5, FY 2013-14 0 and deletes the File Clerk Part Time
line.
Economic Development:
The second program change description reads, transfer one Economic Development Coordinator (E-
07), and it should read, transfer one Economic Development Coordinator (E-09).
Elections
The FY 2012-13 Personnel Estimate reads $1,237,029 and should read $1,237,039.
Fire Marshal
The Authorized Position List reads, Deputy Fire Marshal FY 2011-12 10, FY 2012-13 10, FY 2013-
14 11, and it should read, Deputy Fire Marshal FY 2011-12 9, FY 2012-13 9, FY 2013-14 10.
689
Attachment 2
2
The Authorized Position funding allocation reads:
(5) Deputy Fire Marshal funded 87 percent Fire Marshal and 13 percent Fire Code Fund [Fire Arson
Investigator]
(7) Deputy Fire Marshal funded 50 percent Fire Marshal and 50 percent Fire Code Fund [Fire
Inspector]
The Authorized Position funding allocation should read:
(4) Deputy Fire Marshal funded 50 percent Fire Marshal General Fund and 50 percent Fire Code
Fund
(3) Deputy Fire Marshal funded 100 percent Fire Marshal General Fund
The second program change reads: The second program change adds one part-time Public Safety
Dispatcher (NE-05) position in the amount of $16,635. This should read: Public Safety Dispatcher I
(NE-05).
Purchasing
The Authorized Position List reads, 1 for the Office Supervisor in FY 2011-12 Actuals, FY 2012-13
Estimate, and FY 2013-14 Proposed, and it should be deleted from the list.
The Authorized Position List needs to include, 1 for the Purchasing Project Lead in FY 2011-12
Actuals, FY 2012-13 Estimate, and FY 2013-14 Proposed.
Sheriff-Law Enforcement
The FY 2012-13 Estimate and the FY 2013-14 Proposed columns in the Authorized Position List reads in
2, and it should read 0 for the Digital Imaging Specialist.
Fire Code Fund
The Authorized Position List reads, Deputy Fire Marshal FY 2011-12 2, FY 2012-13 2, FY 201314
3, and it should read Deputy Fire Marshal FY 2011-12 3, FY 2012-13 3, FY 201314 4.
Self-Insured Health and Life Fund 501
The FY 2011-12 Actuals Other Revenue reads $0 and should read $258,774.
The FY 2011-12 Actuals Insurance Premiums Revenue reads $32,648,203 and should read $32,389,429.
Grants-in-Aid
The Authorized Position List reads Volunteer Services Specialist FY 201112 1, FY 2012-13 1, FY
2013-14 1; this should read FY 201112 1, FY 2012-13 1, FY 2013-14 0.
The Authorized Position List reads Weapons of Mass Destruction/Hazardous Materials Team Coordinator
FY 201112 1, FY 2012-13 1, FY 2013-14 1; this should read FY 201112 1, FY 2012-13 1, FY
2013-14 0.
The Authorized Position List reads Access Coordinator FY 201112 1, FY 2012-13 1, FY 2013-14
1; this should read FY 201112 1, FY 2012-13 1, FY 2013-14 0.
The Authorized Position List reads Intake Worker FY 201112 7, FY 2012-13 5, FY 2013-14 5; this
should read FY 201112 7, FY 2012-13 5, FY 2013-14 4.
690
691
692
693
694
695
696
697
698
699
700
701
702
703
704
705
706
707
708
709
710
711
712
713
714
715
716
717
Attachment 4
718
Attachment 4
Vehicle Replacement FY 2013-14
Unit # VIN License # Year Make Model Division
CONSTABLE PCT. 1 CONSTABLE PCT. 1
6087 2B3KA43H57H771012 1048525 2007 DODGE CHARGER SE LXD TRAFFIC SAFETY
6089 2B3KA43H27H878082 104-8527 2007 DODGE CHARGER SE LXD TRAFFIC SAFETY
6119 2B3KA43T09H608436 1071660 2009 DODGE CHARGER TRAFFIC SAFETY
6120 2B3KA43T69H608439 1071663 2009 DODGE CHARGER TRAFFIC SAFETY
6123 2FABP7BV8AX115234 1092581 2010 FORD CROWN VICTORIA TRAFFIC SAFETY
CONSTABLE PCT. 2 CONSTABLE PCT. 2
6059 2FAFP71W57X155856 1002256 2007 FORD CROWN VICTORIA TRAFFIC SAFETY
6076 2B3KA43H17H878106 BZW3870 2007 DODGE CHARGER SE LXD TRAFFIC SAFETY
6079 2B3KA43H77H771013 1048458 2007 DODGE CHARGER SE LXD TRAFFIC SAFETY
6134 2FAFP71VX8X178106 1071579 2008 FORD CROWN VICTORIA CONSTABLE PCT. #2
6135 2FAHP71V79X118648 1071588 2009 FORD CROWN VICTORIA CONSTABLE PCT. #2
CONSTABLE PCT. 3 CONSTABLE PCT. 3
6171 2FAFP71V78X178094 1069234 2008 FORD CROWN VICTORIA TRAFFIC SAFETY
6172 2FAFP71V08X178096 1069237 2008 FORD CROWN VICTORIA TRAFFIC SAFETY
6173 2FAFP71V48X178098 1069236 2008 FORD CROWN VICTORIA TRAFFIC SAFETY
6175 2FAFP71V28X178097 1069238 2008 FORD CROWN VICTORIA TRAFFIC SAFETY
6252 1GNMCAE01AR168919 1095707 2010 CHEVROLET TAHOE POLI TRAFFIC SAFETY
6254 1GNMCAE07AR136699 1095709 2010 CHEVROLET TAHOE POLI TRAFFIC SAFETY
CONSTABLE PCT. 4 CONSTABLE PCT. 4
6070 2B3KA43H67H878084 1032046 2007 DODGE CHARGER TRAFFIC SAFETY
6074 2B3KA43H77H878076 1032162 2007 DODGE CHARGER TRAFFIC SAFETY
FIRE MARSHAL FIRE MARSHAL
5066 2FAFP71W26X103812 239116 2006 FORD CROWN VICTORIA FIRE MARSHAL
5074 1FTSW21557EA55957 BZW3853 2007 FORD F250 CREW CAB 4 FIRE MARSHAL
5075 1FTSW21517EA55955 BZW3852 2007 FORD F250 CREW CAB 4 FIRE MARSHAL
5076 1FTSW21577EA55958 BZW3851 2007 FORD F250 CREW CAB 4 FIRE MARSHAL
5077 1FTSW21597EA55959 BZW3850 2007 FORD F250 CREW CAB 4 FIRE MARSHAL
5078 1FTSW21537EA55956 BZW8124 2007 FORD F250 CREW CAB 4 FIRE MARSHAL
5094 1FMFK20527LA96326 181YGJ 2007 FORD EXPEDITION FIRE MARSHAL
5100 1FTSW21588ED86274 72ZHW7 2008 FORD F-250 HD FIRE MARSHAL
FLEET MAINTENANCE FLEET MAINTENANCE
9000 1FTRF17Z1XKB76053 767817 1999 FORD F150 BI-FUEL FLEET MAINTENANCE
JUVENILE JUVENILE
6020 1FBSS31L84HA09182 863341 2004 FORD VAN CLUB WAGON JUVENILE CTR
6021 1FBSS31L44HA11334 863340 2004 FORD VAN CLUB WAGON JUVENILE CTR
6053 1FBSS31LX6DB20360 233662 2006 FORD E350 EXT PASS JUVENILE PROBATION
6099 2FAHP72VX9X109523 1063248 2009 FORD CROWN VICTORIA JUVENILE CTR
6100 2B3KA43GX8H135016 103-2172 2008 DODGE CHARGER JUVENILE PROBATION
6104 2FAFP72VX8X163054 104-8706 2008 FORD CROWN VICTORIA JUVENILE CTR
6105 1FBSS31LX8DA89209 1056639 2008 FORD E350 15 PASSENG FAMILY PRESERVATION
PARKS PARKS
4062 1FTRF12W87NA86474 1031795 2007 FORD F-150 MISSION COUNTY PARK
PRE-TRIAL PRE-TRIAL
9090 1GNDM19X62B115518 826279 2002 CHEVROLET ASTRO VAN PR BOND
9091 1GNDM19X92B115495 826280 2002 CHEVROLET ASTRO VAN PR BOND
9092 1G1ND52J92M605281 826278 2002 CHEVROLET MALIBU 4DR PR BOND
9093 1G1ND52J92M663018 829537 2002 CHEVROLET MALIBU 4DR PR BOND
PUBLIC WORKS ROAD & BRIDGE PUBLIC WORKS ROAD & BRIDGE
1461 1GCEC14Z45Z305550 204570 2005 CHEVROLET 1/2 TON SI JUDSON SERVICE CENTE
1525 1FDSW34R98EA70219 1030146 2008 FORD F-350 JUDSON SERVICE CENTE
1610 1FTPX14V19KB23202 1095838 2009 FORD 150 EXT CAB 4X4 CAGNON SERVICE CENTE
5042 2FTPF17Z53CA71005 854656 2003 FORD F150 BI-FUEL ENVIROMENTAL
5090 1FTRF12VX7KC68010 1030140 2007 FORD F-150 ENVIROMENTAL
5095 1FTWW30R18EB25337 1030153 2008 FORD F-350 MAIN OFFICE
5121 1FTVX1EV1AKE01414 1100860 2010 FORD F-15O 4X4 MAIN OFFICE
719
Attachment 4
Unit # VIN License # Year Make Model Division
SHERIFF SHERIFF
9112 2FAFP71W03X115078 852992 2003 FORD CROWN VICTORIA DETENTION CTR
9124 1GNMCAE06AR209500 BV3V154 2010 CHEVROLET TAHOE POLI PATROL ADMINI
9127 1FMJU1G54AEB56025 BV3V157 2010 FORD EXPEDITION XLT PATROL
9155 2FAFP73W33X201157 BS2K937 2003 FORD CROWN VICTORIA WORK RELEASE
9177 1GNMCAE09AR207904 1101037 2010 CHEVROLET TAHOE POLI PATROL
9186 1GNMCAE04AR208331 BT6Y501 2010 CHEVROLET TAHOE POLI PATROL
9210 2FAFP71V08X164683 104-8824 2008 FORD CROWN VICTORIA PATROL EAST
9234 2FAFP71V18X164711 KSF707 2008 FORD CROWN VICTORIA TRAFFIC SAFETY
9235 2FAFP71V38X164712 KSF708 2008 FORD CROWN VICTORIA TRAFFIC SAFETY
9252 2G1WB58K981272658 JLD203 2008 CHEVROLET IMPALA CID
9261 2G1WB58K981271137 JLD212 2008 CHEVROLET IMPALA CIVIL
9264 2G1WB58K781272514 JLD214 2008 CHEVROLET IMPALA CID CRIMINAL INVESTI
9290 2FAFP73V88X169076 JLD269 2008 FORD CROWN VICTORIA CID CRIMINAL INVESTI
9293 2FAFP73V18X169078 JTV639 2008 FORD CROWN VICTORIA MENTAL HEALTH
9294 2FAFP73VX8X169077 JTV640 2008 FORD CROWN VICTORIA WARRANTS
9300 2FAFP73V67X152792 1002110 2007 FORD CROWN VICTORIA CID-EVIDENCE
9305 2FAFP73VX7X152794 368XMR 2007 FORD CROWN VICTORIA CID CRIMINAL INVESTI
9315 2FAFP71W27X163509 404YGF 2007 FORD CROWN VICTORIA PATROL ADMINI
9316 2FAFP71WX7X163483 1002230 2007 FORD CROWN VICTORIA COMMUNITY POLICE
9317 2FAFP71W27X163493 1002229 2007 FORD CROWN VICTORIA COMMUNITY POLICING
9341 2FAFP71W17X163498 1002204 2007 FORD CROWN VICTORIA PATROL EAST
9372 2G1WB58K889251401 CZC852 2008 CHEVROLET IMPALA CID CRIMINAL INVESTI
9376 2G1WB58K189251949 CZC855 2008 CHEVROLET IMPALA CIVIL
9380 2G1WB58K689249579 CZC859 2008 CHEVROLET IMPALA CID CRIMINAL INVESTI
9384 2FAFP73V58X125097 BZF062 2008 FORD CROWN VICTORIA WARRANTS
9386 2G1WB58K689248982 CZC862 2008 CHEVROLET IMPALA MENTAL HEALTH
9400 2FABP7BV0BX108683 1115441 2011 FORD CROWN VICTORIA PATROL EAST
9402 2FABP7BV1BX108644 1115443 2011 FORD CROWN VICTORIA PATROL WEST
9403 2FABP7BV7BX108647 1115444 2011 FORD CROWN VICTORIA PATROL WEST
9407 2FABP7BV4BX108654 1115513 2011 FORD CROWN VICTORIA PATROL EAST
9408 2FABP7BV6BX108655 1115447 2011 FORD CROWN VICTORIA PATROL EAST
9409 2FABP7BV1BX108658 1115448 2011 FORD CROWN VICTORIA PATROL EAST
9421 2FABP7BVXBX108660 1115453 2011 FORD CROWN VICTORIA PATROL WEST
9423 2FABP7BV1BX108661 1115454 2011 FORD CROWN VICTORIA PATROL EAST
9424 2FABP7BV3BX108662 1115455 2011 FORD CROWN VICTORIA PATROL WEST
9425 2FABP7BV5BX108663 1115456 2011 FORD CROWN VICTORIA PATROL WEST
9426 2FABP7BV7BX108664 1115457 2011 FORD CROWN VICTORIA PATROL WEST
9427 2FABP7BV9BX108665 1115464 2011 FORD CROWN VICTORIA PATROL WEST
9435 2FABP7BV3BX108645 1115470 2011 FORD CROWN VICTORIA PATROL EAST
9436 2FABP7BV5BX108646 1115471 2011 FORD CROWN VICTORIA PATROL WEST
9438 2FABP7BV7BX108650 1115473 2011 FORD CROWN VICTORIA PATROL EAST
9465 2FAFP71W44X162485 CS2X907 2004 FORD CROWN VICTORIA FLEET
9486 2FABP7BV9BX108651 1115474 2011 FORD CROWN VICTORIA PATROL EAST
9487 2FABP7BV0BX108652 1115500 2011 FORD CROWN VICTORIA PATROL EAST
9493 2FABP7BV6BX108672 1115506 2011 FORD CROWN VICTORIA PATROL WEST
9497 2FABP7BV3BX108676 1115510 2011 FORD CROWN VICTORIA FLEET
9513 2G1WB57K891302008 VHJ358 2009 CHEVROLET IMPALA CIVIL
9517 2G1WB57KX91303404 VHJ355 2009 CHEVROLET IMPALA CID CRIMINAL INVESTI
9525 2FAHP71V69X114252 1071512 2009 FORD CROWN VICTORIA MENTAL HEALTH
9530 2FAHP71V09X114280 1069195 2009 FORD CROWN VICTORIA PATROL EAST
9551 1FMFU15589LA12526 CF8Y123 2009 FORD EXPEDITION XLT PROPERTY ROOM
9566 2G1WB57K791308091 VHJ253 2009 CHEVROLET IMPALA CID CRIMINAL INVESTI
9567 2G1WB57K591308154 VHJ372 2009 CHEVROLET IMPALA CIVIL
9569 2G1WB57K291308404 VHJ366 2009 CHEVROLET IMPALA CID CRIMINAL INVESTI
9574 2FAHP71V19X140807 VHJ359 2009 FORD CROWN VICTORIA PATROL FLEET
9575 2FAHP71V49X140803 VHJ361 2009 FORD CROWN VICTORIA ADMINISTRATION
9578 2FAHP71V39X140808 VHJ369 2009 FORD CROWN VICTORIA WARRANTS
9727 1GAZG1FGXB1172734 1124825 2011 CHEVROLET VAN 3500 WARRANTS
9728 1GAZG1FG3B1173448 1124826 2011 CHEVROLET VAN 3500 WARRANTS
9731 1GNLC2E04CR258733 1145466 2012 CHEVROLET TAHOE POLICE PATROL
9733 1GNLC2E03CR258805 1145464 2012 CHEVROLET TAHOE POLICE PATROL
9734 1GNLC2E06CR255834 1145463 2012 CHEVROLET TAHOE POLICE PATROL
9736 1GNLC2E03CR244337 1141834 2012 CHEVROLET TAHOE POLICE PATROL WEST
9739 1GNLC2E06CR257356 1141836 2012 CHEVROLET TAHOE POLICE PATROL EAST
720
Attachment 4
Unit # VIN License # Year Make Model Division
SHERIFF SHERIFF
9747 1GNLC2E0XCR257263 1141837 2012 CHEVROLET TAHOE POLICE PATROL EAST
9767 1GNLC2EO4CR255976 1141838 2012 CHEVROLET TAHOE POLICE PATROL WEST
9768 1GNLC2EO9CR257254 1141839 2012 CHEVROLET TAHOE POLICE PATROL WEST
9769 1GNLC2EO7CR243546 1141840 2012 CHEVROLET TAHOE POLICE PATROL WEST
9771 1GNLC2E03CR257279 1141842 2012 CHEVROLET TAHOE POLICE PATROL WEST
9772 1GNLC2E05CR258823 1141847 2012 CHEVROLET TAHOE POLICE PATROL WEST
9773 1GNLC2E0XCR246716 1141848 2012 CHEVROLET TAHOE POLICE PATROL WEST
9774 1GNLC2E07CR246429 1141846 2012 CHEVROLET TAHOE POLICE PATROL WEST
9775 1GNLC2E05CR243559 1141845 2012 CHEVROLET TAHOE POLICE PATROL WEST
9777 1GNLC2E05CR258787 1141843 2012 CHEVROLET TAHOE POLICE PATROL WEST
9778 1GNLC2E07CR246592 1135958 2012 CHEVROLET TAHOE POLICE PATROL EAST
9782 1GNLC2E08CR245001 1135955 2012 CHEVROLET TAHOE POLICE PATROL EAST
9783 1GNLC2E08CR246648 1135954 2012 CHEVROLET TAHOE POLICE PATROL EAST
9784 1GNLC2E03CR255967 1135916 2012 CHEVROLET TAHOE POLICE PATROL WEST
9785 1GNLC2E03CR255905 1135915 2012 CHEVROLET TAHOE POLICE PATROL EAST
9786 1GNLC2E03CR258769 1135914 2012 CHEVROLET TAHOE POLICE PATROL EAST
9789 1GNLC2E04CR246484 1135912 2012 CHEVROLET TAHOE POLICE PATROL EAST
9790 1GNLC2E03CR246394 1135911 2012 CHEVROLET TAHOE POLICE PATROL EAST
9792 1GNLC2E09CR254340 1135909 2012 CHEVROLET TAHOE POLICE PATROL EAST
9795 1GNLC2E09CR243581 1141678 2012 CHEVROLET TAHOE POLICE TRAFFIC SAFETY
9939 2FAFP71W67X163514 403YGF 2007 FORD CROWN VICTORIA TRAFFIC SAFETY
721
HOLIDAY DAY OF THE WEEK DATE
New Years Day Wednesday 01 J anuary 2014
Martin Luther King, J r. Day Monday 20 J anuary 2014
Presidents Day Monday 17 February 2014
Good Friday Friday 18 April 2014
Battle of Flowers Friday 25 April 2014
Memorial Day Monday 26 May 2014
Independence Day Friday 04 J uly 2014
Labor Day Monday 01 September 2014
Veterans Day Tuesday 11 November 2014
Thanksgiving Thursday 27 November 2014
Friday 28 November 2014
Christmas Day Thursday 25 December 2014
*As per Human Resources Policy 7.4.09 County Holidays, Commissioners Court has the
approval to designate Christmas Eve (Monday), a holiday during years that Christmas Day falls
on a Tuesday.
722
Attachment 6
Elected Officials Salaries
Local Government Code Section 152.013 states that the Commissioners Court set the
salaries and allowances of elected officers as part of the regular budget process each
year.
The Bexar County Citizens Advisory Committee on Elected Officials Salaries was first
formed in 1997 to examine Elected Officials salaries and make recommendations to
Commissioners Court regarding salary adjustments. The committee meets every two
years and provides the Court with two year recommendations. The committee last
convened in the summer of 2012 to develop recommendations for adjustments to
Elected Officials salaries and allowances for FY 2012-13 and FY 2013-14.
On J uly 2, 2013, Commissioners Court recommended approval of the FY 2013-14 salary
recommendations and all Elected Officials were notified of their respective proposed
salary. All Elected Officials were notified of their right to appeal the decision and had until
J uly 8, 2013 to do so. The County J udge received appeals from the following Elected
Officials: J udge Roberto Vazquez, representing all six J ustice of the Peace J udges
(J udge Monica Caballero, J P Pct 1, Pl 1; J udge Edmundo Zaragoza, J P Pct 1, Pl 3;
J udge William Donovan, J P Pct 2, Pl 2; J udge J eff Wentworth, J P Pct 3, and J udge
Rogelio Lopez, J P Pct 4).
On J uly 24, 2013, the Salary Grievance Committee was convened to discuss the appeal.
The Committee voted 6 to 3 to recommend to Commissioners Court to grant the J ustices
of the Peace in Bexar County an annual salary of $101,125 for the full-time J udges. On
August 06, 2013, the vote was accepted into record by Commissioner Court, the Court is
not required to adopt the maximum salaries, as this was only a recommendation. On
August 29, 2013, Commissioners Court approved of advertisement of the Elected
Officials Salaries mandated publication.
On September 10, 2013, Commissioners Court accepted the committees
recommendations of a 2% salary increase for the Elected Officials for FY 2013-14.
The approved salary increase recommendations were: Constables, 2%; County
Clerk, 2%; County Commissioners, 2%; County J udge, 2%; Criminal District Attorney,
2%; District Clerk, 2%; J ustices of the Peace (full-time & part-time), 2%; Sheriff, 2%;
Tax Assessor-Collector, 2%; and Probate J udges, 2%. The new salaries were effective
the first full pay period in October 2013.
The Chief J ustice of the Fourth Court of Appeals, Fourth Court of Appeals J ustices, and
District Court J udges county supplements will be adjusted as per the Texas Local
Government Code Section 32.001 updated by the 83
rd
Legislature.
723
Attachment 6
Longevity Pay for Probate Court Judges and County Courts-at-Law Judges
Commissioners Court must make monthly longevity payments to Probate Court
judges, who have served as a judge of a statutory probate court or a statutory county
court for at least 16 years, in an amount equal to the amount of longevity pay a
district judge is entitled to receive from the state for equivalent years of service (HB
765).
Probate Court J udges and County Court-at-Law J udges with 16 years of service
receive longevity pay in the amount of $20.00 per month for each year of completed
service, not to exceed 16 years of service. This equates to a monthly amount of
$320.00, for an annual total of $3,840.00.
Supplemental Payments to Probate Court Judges
An annual payment equal to the amount of the benefit replacement pay a district judge is
entitled to receive from the state is to be paid to a Probate Court J udge if that judge
has continuously served as a Probate J udge or a County Court J udge since August 31,
1995, not to exceed $965.25 annually. Currently, only one Bexar County Probate Court
judge is eligible for this supplemental payment (HB 765).
724
Office Name Position Title
County
Portion
State
Portion Total
Additional
Cost
4th Court of Appeals Stone, Catherine, M Chief J ustice 9,000 156,500 165,500 1,500
4th Court of Appeals Marion, Sandee, B J ustice 9,000 154,000 163,000 1,500
4th Court of Appeals Angelini, Karen, A J ustice 9,000 154,000 163,000 1,500
4th Court of Appeals Barnard, Marialyn, E J ustice 9,000 154,000 163,000 1,500
4th Court of Appeals Martinez, Rebeca, C J ustice 9,000 154,000 163,000 1,500
4th Court of Appeals Alvarez, Patricia, O J ustice 9,000 154,000 163,000 1,500
4th Court of Appeals Chapa, Luz, E J ustice 9,000 154,000 163,000 1,500
District Courts-Civil Gabriel, J ohnny, D J udge 18,000 140,000 158,000 3,000
District Courts-Civil Littlejohn, J anet, P J udge 18,000 140,000 158,000 3,000
District Courts-Civil Sakai, Peter, A J udge 18,000 140,000 158,000 3,000
District Courts-Civil Mery, Michael, E J udge 18,000 140,000 158,000 3,000
District Courts-Civil Pozza, Karen, H J udge 18,000 140,000 158,000 3,000
District Courts-Civil Nellermoe, Barbara, J J udge 18,000 140,000 158,000 3,000
District Courts-Civil Price, Richard, E J udge 18,000 140,000 158,000 3,000
District Courts-Civil Salinas, Laura, L J udge 18,000 140,000 158,000 3,000
District Courts-Civil Noll, Lawrence, E J udge 18,000 140,000 158,000 3,000
District Courts-Civil Saldana, Gloria, A J udge 18,000 140,000 158,000 3,000
District Courts-Civil Casseb, Solomon, J J udge 18,000 140,000 158,000 3,000
District Courts-Civil Arteaga, Antonia, J udge 18,000 140,000 158,000 3,000
District Courts-Civil Stryker, Cathleen, M J udge 18,000 140,000 158,000 3,000
District Courts-Civil Canales, David, A J udge 18,000 140,000 158,000 3,000
District Courts-Criminal McGinty, Angus, K J udge 18,000 140,000 158,000 3,000
District Courts-Criminal Roman, Mary, D J udge 18,000 140,000 158,000 3,000
District Courts-Criminal Herr, Maria, T J udge 18,000 140,000 158,000 3,000
District Courts-Criminal Angelini, Raymond, C J udge 18,000 140,000 158,000 3,000
District Courts-Criminal Harle, Sidney, L J udge 18,000 140,000 158,000 3,000
District Courts-Criminal Kazen, Philip, A J udge 18,000 140,000 158,000 3,000
District Courts-Criminal Skinner, Melisa, C J udge 18,000 140,000 158,000 3,000
District Courts-Criminal Rangel, Ronald, J udge 18,000 140,000 158,000 3,000
District Courts-Criminal Olivarri, Ray, J J udge 18,000 140,000 158,000 3,000
District Courts-Criminal Valenzuela, Lori, I J udge 18,000 140,000 158,000 3,000
District Courts-J uvenile Kelsey, Carmen, Y J udge 18,000 140,000 158,000 3,000
District Courts-J uvenile Parker, Laura, L J udge 18,000 140,000 158,000 3,000
District Courts-J uvenile J arrett, Lisa, K J udge 18,000 140,000 158,000 3,000
County Courts at Law Fleming, J ohn, D J udge 157,000 157,000 18,000
County Courts at Law Rios, Irene, A J udge 157,000 157,000 18,000
County Courts at Law Key, Carlo, R J udge 157,000 157,000 18,000
County Courts at Law Roberts, J ohn, S J udge 157,000 157,000 18,000
County Courts at Law Gonzalez, Monica, A J udge 157,000 157,000 18,000
County Courts at Law White, William, C J udge 157,000 157,000 18,000
County Courts at Law La Hood, Michael, J udge 157,000 157,000 18,000
County Courts at Law Wolff, J ason, W J udge 157,000 157,000 18,000
County Courts at Law Rodriguez, David, J J udge 157,000 157,000 18,000
County Courts at Law Garrahan, Sarah, E J udge 157,000 157,000 18,000
County Courts at Law Pulliam, J ason, K J udge 157,000 157,000 18,000
County Courts at Law Christian, Wayne, A J udge 157,000 157,000 18,000
County Courts at Law Wright, Eugenia, J J udge 157,000 157,000 18,000
County Courts at Law Rodriguez-Duron, Liza J udge 157,000 157,000 18,000
County Courts at Law Shelton, Walden, E J udge 157,000 157,000 18,000
Salaries Only 361,500
With POH 434,505
State Increase & County Portion to Max
State Increase & County Portion to Max
725
Attachment 7
Grade Cadet FirstYear Over1 Over2 Over3 Over4 Over5 Over7 Over9
DetentionCaptain DT09 5,990 6,042 6,095 6,200 6,304 6,409
DetentionLieutenant DT07 4,880 4,930 4,978 5,076 5,172 5,269
DetentionSergeant DT05 4,091 4,132 4,173 4,255 4,336 4,418
DetentionCorporal DT02 3,453 3,487 3,522 3,591 3,661 3,729
DeputySheriffDetention DT01 2,533 2,651 2,819 2,900 2,984 3,067 3,151 3,233 3,316
SAPCHRISStep 1 2 3 4 5 6 7 8 9
Grade Cadet FirstYear Over1 Over2 Over3 Over4 Over5 Over7 Over9
DetentionCaptain DT09 71,880 72,504 73,140 74,400 75,648 76,908
DetentionLieutenant DT07 58,560 59,160 59,736 60,912 62,064 63,228
DetentionSergeant DT05 49,092 49,584 50,076 51,060 52,032 53,016
DetentionCorporal DT02 41,436 41,844 42,264 43,092 43,932 44,748
DeputySheriffDetention DT01 30,396 31,812 33,828 34,800 35,808 36,804 37,812 38,796 39,792
SAPCHRISStep 1 2 3 4 5 6 7 8 9
Grade FirstYear Over1 Over2 Over3 Over4 Over5 Over7 Over9
LawEnforcementCaptain LE10 6,303 6,359 6,417 6,530 6,641 6,754
LawEnforcementLieutenant LE08 5,709 5,766 5,823 5,937 6,051 6,166
LawEnforcementSergeant LE06 5,190 5,242 5,293 5,397 5,501 5,604
LawEnforcementInvestigator LE04 4,717 4,765 4,812 4,906 5,001 5,095
DeputySheriffLawEnforcement LE03 3,502 3,569 3,637 3,884 4,130 4,376
SAPCHRISStep 2 3 4 5 6 7 8 9
Grade FirstYear Over1 Over2 Over3 Over4 Over5 Over7 Over9
LawEnforcementCaptain LE10 75,636 76,308 77,004 78,360 79,692 81,048
LawEnforcementLieutenant LE08 68,508 69,192 69,876 71,244 72,612 73,992
LawEnforcementSergeant LE06 62,280 62,904 63,516 64,764 66,012 67,248
LawEnforcementInvestigator LE04 56,604 57,180 57,744 58,872 60,012 61,140
DeputySheriffLawEnforcement LE03 42,024 42,828 43,644 46,608 49,560 52,512
SAPCHRISStep 2 3 4 5 6 7 8 9
Detention and Law Enforcement Step Pay Plan for October 2013 through September 2014
MonthlyBasePay
AnnualBasePay
MonthlyBasePay
AnnualBasePay
726
PROPOSEDBUDGETFY201314
NONEXEMPTPAYGRADES
Attachment 8
Pay
Level Minimum Midpoint Maximum
NE01 23,556.00 $ 26,880.00 $ 30,900.00 $
1,963.00 $ 2,240.00 $ 2,575.00 $
981.50 $ 1,120.00 $ 1,287.50 $
11.33 $ 12.92 $ 14.86 $
NE02 24,972.00 $ 28,488.00 $ 32,760.00 $
2,081.00 $ 2,374.00 $ 2,730.00 $
1,040.50 $ 1,187.00 $ 1,365.00 $
12.01 $ 13.70 $ 15.75 $
NE03 25,704.00 $ 30,204.00 $ 34,704.00 $
2,142.00 $ 2,517.00 $ 2,892.00 $
1,071.00 $ 1,258.50 $ 1,446.00 $
12.36 $ 14.52 $ 16.68 $
NE04 27,180.00 $ 32,616.00 $ 38,064.00 $
2,265.00 $ 2,718.00 $ 3,172.00 $
1,132.50 $ 1,359.00 $ 1,586.00 $
13.07 $ 15.68 $ 18.30 $
NE05 29,352.00 $ 35,232.00 $ 41,100.00 $
2,446.00 $ 2,936.00 $ 3,425.00 $
1,223.00 $ 1,468.00 $ 1,712.50 $
14.11 $ 16.94 $ 19.76 $
NE06 31,632.00 $ 38,748.00 $ 45,864.00 $
2,636.00 $ 3,229.00 $ 3,822.00 $
1,318.00 $ 1,614.50 $ 1,911.00 $
15.21 $ 18.63 $ 22.05 $
NE07 33,852.00 $ 41,460.00 $ 49,080.00 $
2,821.00 $ 3,455.00 $ 4,090.00 $
1,410.50 $ 1,727.50 $ 2,045.00 $
16.28 $ 19.93 $ 23.60 $
NE08 36,564.00 $ 44,784.00 $ 53,004.00 $
3,047.00 $ 3,732.00 $ 4,417.00 $
1,523.50 $ 1,866.00 $ 2,208.50 $
17.58 $ 21.53 $ 25.48 $
NE09 39,480.00 $ 48,360.00 $ 57,252.00 $
3,290.00 $ 4,030.00 $ 4,771.00 $
1,645.00 $ 2,015.00 $ 2,385.50 $
18.98 $ 23.25 $ 27.53 $
727
PROPOSEDBUDGETFY201314
NONEXEMPTPAYGRADES
Attachment 8
Pay
Level Minimum Midpoint Maximum
NE10 42,636.00 $ 52,236.00 $ 61,824.00 $
3,553.00 $ 4,353.00 $ 5,152.00 $
1,776.50 $ 2,176.50 $ 2,576.00 $
20.50 $ 25.11 $ 29.72 $
NE11 46,176.00 $ 57,720.00 $ 69,264.00 $
3,848.00 $ 4,810.00 $ 5,772.00 $
1,924.00 $ 2,405.00 $ 2,886.00 $
22.20 $ 27.75 $ 33.30 $
NE12 49,872.00 $ 62,328.00 $ 74,796.00 $
4,156.00 $ 5,194.00 $ 6,233.00 $
2,078.00 $ 2,597.00 $ 3,116.50 $
23.98 $ 29.97 $ 35.96 $
NE13 53,856.00 $ 67,320.00 $ 80,784.00 $
4,488.00 $ 5,610.00 $ 6,732.00 $
2,244.00 $ 2,805.00 $ 3,366.00 $
25.89 $ 32.37 $ 38.84 $
728
Attachment 9
729
Attachment 9
730
Attachment 9
731
Attachment 9
732
Attachment 9
733
Attachment 9
734
Attachment 9
735
Attachment 9
736
Attachment 9
737
Attachment 9
738
Attachment 9
739
Attachment 9
740
Attachment 9
741
Attachment 9
742
Attachment 9
743
Attachment 9
744
Attachment 9
745
Attachment 9
746
Attachment 9
747
Attachment 9
748
Attachment 9
749
Attachment 9
750
Attachment 9
751
Attachment 9
752
Attachment 9
753
Attachment 9
754
Attachment 9
755
Attachment 9
756
Attachment 9
757
Attachment 9
758
Attachment 9
759
Attachment 9
760
Attachment 9
761
Attachment 9
762
Paul Elizondo Tower * 101 W. Nueva, Suite 217 * San Antonio, Texas 78205 * (210) 335-2113
www.bexar.org/dc
Donna Kay M
c
Kinney
DISTRICT CLERK
Bexar County
Preservation and Restoration Records Plan for the
Bexar County District Clerk
Summary
The purpose of the Preservation and Restoration Records Plan is to define how the funds generated
from the collection of the district court records technology fund, as authorized in the Texas
Government Code Section 51.305, will be utilized and expended for the preservation and restoration
of the Bexar County District Court permanent records. This Plan will govern all permanent
documents regardless of media.
Goal
The goal is to restore records, suspend or reduce deterioration of public records, and improve public
access to these documents in a manner that reduces risk of deterioration. In addition, to comply with
the Texas State Library and Archives Commissions records retention requirements for permanent
retention, which are hundreds of thousands of pages of documents from 1836 through 1920, and in
accordance with Government Code 51.304(5) provide for the permanent retention of records
including security provisions to guard against physical loss, alteration, and deterioration.
SCOPE
The scope of this Plan addresses the restoration and preservation needs of the District Clerks court
permanent records, as follows:
1. To restore, preserve, and digitize historically valuable Court minutes and index books;
2. To restore, preserve, and digitize historically valuable permanent paper Court documents
in their original format to include, Court documents from all differing periods of Court
history from 1836 through 1920, The Republic of Texas, The Confederate States of
America, and Early Union Statehood;
3. To make our permanent Court records accessible to constituents in a user friendly format;
4. To create a computerized index for the permanent records; and
5. To seek Commissioners Courts approval to advertise a Request for Proposal to solicit
competitive proposals for these preservation and restoration services.
COUNTY BEXAR
Attachment 10
763
Attachment 11
County Courts
Appropriations:
FY 2011-12
Actuals
FY 2012-13
Budget
FY 2012-13
Estimates
FY 2013-14
Proposed
Administration (3400)
Personnel Services $591,523 $351,480 $500,547 $569,194
Travel and Remunerations 2,575 5,000 2,725 5,000
Operational Costs 42,059 110,079 118,851 124,035
Supplies and Materials 20,841 20,899 22,925 40,800
Total: $656,998 $487,458 $645,048 $739,029
County Court 1
Personnel Services $343,970 $345,139 $351,652 $353,550
Operational Costs 15,388 10,938 12,655 11,000
Court Appointed Attorney Fees 272,453 212,662 241,819 230,770
Total: $631,811 $568,739 $606,126 $595,320
County Court 2
Personnel Services $357,394 $359,279 $365,802 $367,788
Operational Costs 789 10,200 11,208 11,000
Court Appointed Attorney Fees 324,788 212,662 251,770 230,770
Total: $682,971 $582,141 $628,780 $609,558
County Court 3 (Civil)
Personnel Services $352,741 $356,784 $340,061 $332,429
Operational Costs 1,095 10,000 1,095 10,000
Court Appointed Attorney Fees 290 0 1,162 0
Total: $354,126 $366,784 $342,318 $342,429
County Court 4
Personnel Services $336,510 $347,743 $354,175 $356,081
Operational Costs 11,157 11,438 10,405 11,000
Supplies and Materials 0 400 0 0
Court Appointed Attorney Fees 273,363 212,662 234,441 230,770
Total: $621,030 $572,243 $599,021 $597,851
764
Attachment 11
FY 2011-12
Actuals
FY 2012-13
Budget
FY 2012-13
Estimates
FY 2013-14
Proposed
County Court 5
Personnel Services $347,918 $346,156 $352,778 $354,570
Operational Costs 4,279 10,538 9,888 11,000
Supplies and Materials 587 300 256 0
Court Appointed Attorney Fees 316,308 212,662 273,975 230,770
Total: $669,092 $569,656 $636,897 $596,340
County Court 6
Personnel Services $342,935 $343,901 $350,939 $352,393
Operational Costs 16,539 10,638 13,063 11,000
Court Appointed Attorney Fees 342,395 272,962 348,844 230,770
Total: $701,869 $627,501 $712,846 $594,163
County Court 7
Personnel Services $325,651 $322,845 $328,671 $330,585
Operational Costs 5,548 10,838 12,292 11,000
Court Appointed Attorney Fees 273,207 212,662 180,863 230,770
Total: $604,406 $546,345 $521,826 $572,355
County Court 8
Personnel Services $335,555 $337,591 $308,309 $345,075
Operational Costs 5,672 10,100 9,519 11,000
Court Appointed Attorney Fees 283,061 212,662 252,138 230,770
Total: $624,288 $560,353 $569,966 $586,845
County Court 9
Personnel Services $330,769 $331,905 $338,128 $340,043
Operational Costs 5,716 13,338 5,291 11,000
Court Appointed Attorney Fees 272,170 212,662 229,824 230,770
Total: $608,655 $557,905 $573,243 $581,813
County Court 10 (Civil)
Personnel Services $237,045 $279,750 $306,839 $318,735
Operational Costs 0 10,000 0 10,000
765
Attachment 11
FY 2011-12
Actuals
FY 2012-13
Budget
FY 2012-13
Estimates
FY 2013-14
Proposed
Supplies and Materials 638 0 0 0
Total: $237,683 $289,750 $306,839 $328,735
County Court 11
Personnel Services $345,169 $346,722 $352,869 $355,009
Operational Costs 3,311 10,900 5,734 11,000
Court Appointed Attorney Fees 290,071 212,662 266,659 230,770
Total: $638,551 $570,284 $625,262 $596,779
County Court 12
Personnel Services $333,176 $331,796 $337,833 $339,651
Operational Costs 6,538 10,200 3,821 11,000
Court Appointed Attorney Fees 306,616 212,662 236,630 230,770
Total: $646,330 $554,658 $578,284 $581,421
County Court 13
Personnel Services $345,286 $346,549 $353,047 $354,924
Operational Costs 7,028 10,300 10,742 11,000
Supplies and Materials 319 0 0 0
Court Appointed Attorney Fees 236,054 212,362 190,127 230,770
Total: $588,687 $569,211 $553,916 $596,694
County Court 14
Personnel Services $351,371 $525,479 $391,928 $380,919
Operational Costs 8,482 14,642 22,702 11,000
Supplies and Materials 0 1,500 0 0
Court Appointed Attorney Fees 0 182,663 156,389 230,770
Total: $359,853 $724,284 $571,019 $622,689
County Court 15
Personnel Services $280,352 $358,363 $349,447 $356,405
Operational Costs 12,469 14,642 9,639 11,000
Supplies and Materials 0 1,500 750 0
Court Appointed Attorney Fees 165 182,663 141,929 230,770
766
Attachment 11
FY 2011-12
Actuals
FY 2012-13
Budget
FY 2012-13
Estimates
FY 2013-14
Proposed
Total: $292,986 $557,168 $501,765 $598,175
Personnel Services $5,557,365 $5,631,482 $5,683,025 $5,807,351
Travel and Remunerations 2,575 5,000 2,725 5,000
Operational Costs 146,070 278,791 256,905 287,035
Supplies and Materials 22,385 24,599 23,931 40,800
Court Appointed Attorney Fees 3,190,941 2,764,608 3,006,570 3,000,010
Subtotal: $8,919,336 $8,704,480 $8,973,156 $9,140,196
Program Change $10,519
Grand Total - County Courts-At-Law $8,919,336 $8,704,480 $8,973,156 $9,150,715
767
Attachment 12
FY 2011-12 FY 2012-13 FY 2012-13 FY 2013-14
Actual Budget Estimate Proposed
Total: $891,264 $877,434 $875,998 $836,686
Personnel Services $4,025,405 $3,940,338 $4,085,896 $4,111,582
Travel and Remunerations 11,117 13,200 13,200 20,000
Operational Costs 504,376 514,644 512,642 514,008
Supplies and Materials 42,079 43,532 41,896 46,932
Court Appointed Attorney Fees 6,225,044 6,654,370 6,134,272 6,134,270
Subtotal: $10,808,021 $11,166,084 $10,787,906 $10,826,792
Program Change $20,713
Criminal District Court Grand Total $10,808,021 $11,166,084 $10,787,906 $10,847,505
770
Attachment 13
1
Bexar County, Texas
Records Management Center 505
Fiscal Year Ending September 30, 2014
FY 2011-12 FY 2012-13 FY 2013-14
Actuals Estimates Proposed
AVAILABLE FUNDS
Beginning Balance
Undesignated Funds
$618,741 $341,005 $412,989
Total Beginning Balance
$618,741 $341,005 $412,989
Revenue
Service Fees $356,583 $321,075 $255,850
Subtotal
$356,583 $321,075 $255,850
Interfund Transfers $215,470
$49,531 $99,531
Total Revenues
$572,053 $370,606 $355,381
TOTAL AVAILABLE FUNDS
$1,190,794 $711,611 $768,370
APPROPRIATIONS
General Government $529,438 $298,622 $332,499
Capital Expenditures 320,351 0 27,870
Subtotal
$849,789 $298,622 $360,369
Interfund Transfers
$0 $0 $0
TOTAL OPERATING APPROPRIATIONS
$849,789 $298,622 $360,369
Appropriated Fund Balance
$341,005 $412,989 $408,001
TOTAL APPROPRIATIONS
$1,190,794 $711,611 $768,370
771
Attachment 13
2
RECORDS MANAGEMENT
CENTER FUND
Mission: The Records Management Committee will provide leadership through the Records Facility
Manager in the development, allocation and management of resources to meet County office records
storage and document conversion needs while securing and preserving the records of Bexar County in
accordance with the Local Government Records Act of 1989.
Vision: We envision the Records Management Committee to have a state-of-the-art Records
Management Facility that will meet the records storage needs of all County offices and departments, be in
compliance with the Local Government Records Act of 1989 for the preservation and maintenance of local
government records, and provide convenient access and retrieval of County records to County offices and
the general public.
Program Description: The Records Management Facility Fund is an enterprise fund created to
provide space to County offices and departments for the storage of records. The facility, located at 232
Iowa Street, allows the County to consolidate all its records in one facility. In the future, the facility will
also become a records technology center where records currently stored on paper can be microfilmed for
storage or imaged into an appropriate format so they can be electronically delivered to the offices or
departments requesting them.
Performance Indicators:
FY 2011-12
Actual
FY 2012-13
Estimate
FY 2013-14
Proposed
Work Load Indicators:
Daily Training Room preparation
2 2 2
Number of daily phone calls
12 14 15
Number of Training classes held
122 120 121
Efficiency Indicators:
Monthly Bulletin board preparation 12 12 12
Weekly Requisition Creation
3 2 2
Daily P-Card balance and paperwork 6 5 5
Daily entry of data into computer 13 13 13
Effectiveness Indicators:
Daily Security Monitor 100% 100% 100%
Daily interoffice copies 100% 100% 100%
- FUND: 505
ACCOUNTING UNIT: 3142
772
Attachment 13
3
Appropriations:
FY 2011-12 FY 2012-13 FY 2012-13 FY 2013-14
Actual Budget Estimate Proposed
Personnel Services $160,880 $166,931 $171,951 $169,393
Travel, Training, and Remunerations 0 1,400 1,400 1,400
Operational Expenses 153,576 157,385 118,980 144,885
Supplies and Materials 214,982 6,050 6,291 16,050
Capital Expenditures 320,351 0 0 27,870
Contingencies 0 0 0 771
Subtotal $849,789 $331,766 $298,622 $360,369
Program Change $0
Total $849,789 $331,766 $298,622 $360,369
Program Justification and Analysis:
The FY 2013-14 Proposed Budget increases by 20 percent when compared to FY 2012-13
estimates. This is due to increased funding in the Operational group and Capital Expenditures
Group as described below.
The Personnel Services group remains flat when compared to FY 2012-13 estimates.
The Travel and Remunerations group includes $1,400 in FY 2013-14 for the Records
Management Center Manager to attend County and District Clerk Annual Records Conferences
and records training classes at the Texas State Library in Austin, Texas.
The Operational Costs group increases by 22 percent compared to FY 2012-13 estimates due to
an increase in the amount of funding for shredding trucks and increases in electricity and water
due to the installation of a new air conditioner.
The Supplies and Materials group increases significantly when compared to FY 2012-13
estimates due to one-time costs associated with new office furniture.
The FY 2013-14 Proposed Budget includes $27,870 in Capital Expenditures for an A/C
Replacement Project within the Records Centers interior offices.
A total of $771 is proposed for contingency funding for an anticipated increase to the 2014
calendar year retirement contribution rate.
773
Attachment 13
4
Authorized Positions:
FY 2011-12
Actual
FY 2012-13
Estimate
FY 2013-14
Proposed
Records Management Center Manager 1 1 1
Maintenance Mechanic I 1 1 1
Office Assistant II 1 1 1
Total Records Management Center Fund 3 3 3
774
Attachment 14
1
Bexar County, Texas
Other Post Employment Benefit (OPEB) Fund 506
Fiscal Year Ending September 30, 2014
FY 2011-12 FY 2012-13 FY 2013-14
Actuals Estimates Proposed
AVAILABLE FUNDS
Beginning Balance
Undesignated Funds
$5,573,001 $3,093,074 ($812,371)
Total Beginning Balance
$5,573,001 $3,093,074 ($812,371)
Revenue
Other Revenue
$17,363 $4,868 $3,500
Insurance Premiums Revenue
2,029,582 2,338,004 2,345,044
Subtotal
$2,046,945 $2,342,872 $2,348,544
Interfund Transfers
$1,036,584 $0 $4,812,102
Total Revenues
$3,083,529 $2,342,872 $7,160,646
TOTAL AVAILABLE FUNDS
$8,656,530 $5,435,946 $6,348,276
APPROPRIATIONS
General Government
$5,563,456 $6,248,317 $6,841,371
Subtotal
$5,563,456 $6,248,317 $6,841,371
TOTAL OPERATING APPROPRIATIONS
$5,563,456 $6,248,317 $6,841,371
Appropriated Fund Balance
$3,093,074 ($812,371) ($493,096)
TOTAL APPROPRIATIONS
$8,656,530 $5,435,946 $6,348,276
775
Attachment 14
2
Other Post Employee Benefit Fund
Program Description: GASB Statement 45 was issued in 2004 as a result of a growing concern
that state and local governments were not recognizing the liability of post-employment benefits, such as
retiree health benefits, in their annual financial statements. The Statement requires that these liabilities
now be reported. Bexar County must now recognize other post-employment benefits (OPEB) earned by
employees during the time they were actually employed. In order to comply with GASB 45, Bexar
County has established an OPEB fund.
Appropriations:
FY 2011-12 FY 2012-13 FY 2012-13 FY 2013-14
Actual Budget Estimate Proposed
Retiree Medical Expenses $5,278,087 $5,145,469 $5,988,748 $6,574,015
Retiree Administration Fees 285,369 257,279 259,569 267,356
Total $5,563,456 $5,402,748 $6,248,317 $6,841,371
Program Justification and Analysis:
The total budget represents a 9 percent increase when compared to FY 2012-13 estimates. This
increase is due to an anticipated 9 percent increase in healthcare costs associated with retirees.
- FUND: 506
776